Highlights

[AWC] QoQ TTM Result on 2012-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -33.39%    YoY -     -53.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 139,155 118,850 112,419 112,918 130,504 139,319 143,367 -1.97%
  QoQ % 17.08% 5.72% -0.44% -13.48% -6.33% -2.82% -
  Horiz. % 97.06% 82.90% 78.41% 78.76% 91.03% 97.18% 100.00%
PBT 6,486 3,378 207 5,232 11,973 13,909 13,856 -39.68%
  QoQ % 92.01% 1,531.88% -96.04% -56.30% -13.92% 0.38% -
  Horiz. % 46.81% 24.38% 1.49% 37.76% 86.41% 100.38% 100.00%
Tax -1,167 -628 664 576 -2,259 -2,318 -2,406 -38.24%
  QoQ % -85.83% -194.58% 15.28% 125.50% 2.55% 3.66% -
  Horiz. % 48.50% 26.10% -27.60% -23.94% 93.89% 96.34% 100.00%
NP 5,319 2,750 871 5,808 9,714 11,591 11,450 -39.99%
  QoQ % 93.42% 215.73% -85.00% -40.21% -16.19% 1.23% -
  Horiz. % 46.45% 24.02% 7.61% 50.72% 84.84% 101.23% 100.00%
NP to SH 4,965 2,859 12 3,800 5,705 6,633 6,620 -17.44%
  QoQ % 73.66% 23,725.00% -99.68% -33.39% -13.99% 0.20% -
  Horiz. % 75.00% 43.19% 0.18% 57.40% 86.18% 100.20% 100.00%
Tax Rate 17.99 % 18.59 % -320.77 % -11.01 % 18.87 % 16.67 % 17.36 % 2.40%
  QoQ % -3.23% 105.80% -2,813.44% -158.35% 13.20% -3.97% -
  Horiz. % 103.63% 107.09% -1,847.75% -63.42% 108.70% 96.03% 100.00%
Total Cost 133,836 116,100 111,548 107,110 120,790 127,728 131,917 0.97%
  QoQ % 15.28% 4.08% 4.14% -11.33% -5.43% -3.18% -
  Horiz. % 101.45% 88.01% 84.56% 81.19% 91.57% 96.82% 100.00%
Net Worth 69,614 69,920 69,818 72,626 70,369 74,074 72,499 -2.67%
  QoQ % -0.44% 0.15% -3.87% 3.21% -5.00% 2.17% -
  Horiz. % 96.02% 96.44% 96.30% 100.17% 97.06% 102.17% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,623 3,378 3,378 3,398 5,652 5,652 7,917 -20.37%
  QoQ % 66.47% 0.00% -0.59% -39.88% 0.00% -28.61% -
  Horiz. % 71.03% 42.67% 42.67% 42.92% 71.39% 71.39% 100.00%
Div Payout % 113.27 % 118.16 % 28,152.57 % 89.43 % 99.08 % 85.22 % 119.60 % -3.56%
  QoQ % -4.14% -99.58% 31,380.01% -9.74% 16.26% -28.75% -
  Horiz. % 94.71% 98.80% 23,538.94% 74.77% 82.84% 71.25% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 69,614 69,920 69,818 72,626 70,369 74,074 72,499 -2.67%
  QoQ % -0.44% 0.15% -3.87% 3.21% -5.00% 2.17% -
  Horiz. % 96.02% 96.44% 96.30% 100.17% 97.06% 102.17% 100.00%
NOSH 224,561 225,549 225,220 226,956 226,999 224,468 226,562 -0.59%
  QoQ % -0.44% 0.15% -0.76% -0.02% 1.13% -0.92% -
  Horiz. % 99.12% 99.55% 99.41% 100.17% 100.19% 99.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.82 % 2.31 % 0.77 % 5.14 % 7.44 % 8.32 % 7.99 % -38.83%
  QoQ % 65.37% 200.00% -85.02% -30.91% -10.58% 4.13% -
  Horiz. % 47.81% 28.91% 9.64% 64.33% 93.12% 104.13% 100.00%
ROE 7.13 % 4.09 % 0.02 % 5.23 % 8.11 % 8.95 % 9.13 % -15.18%
  QoQ % 74.33% 20,350.00% -99.62% -35.51% -9.39% -1.97% -
  Horiz. % 78.09% 44.80% 0.22% 57.28% 88.83% 98.03% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.97 52.69 49.92 49.75 57.49 62.07 63.28 -1.38%
  QoQ % 17.61% 5.55% 0.34% -13.46% -7.38% -1.91% -
  Horiz. % 97.93% 83.26% 78.89% 78.62% 90.85% 98.09% 100.00%
EPS 2.21 1.27 0.01 1.67 2.51 2.95 2.92 -16.94%
  QoQ % 74.02% 12,600.00% -99.40% -33.47% -14.92% 1.03% -
  Horiz. % 75.68% 43.49% 0.34% 57.19% 85.96% 101.03% 100.00%
DPS 2.50 1.50 1.50 1.50 2.50 2.50 3.50 -20.08%
  QoQ % 66.67% 0.00% 0.00% -40.00% 0.00% -28.57% -
  Horiz. % 71.43% 42.86% 42.86% 42.86% 71.43% 71.43% 100.00%
NAPS 0.3100 0.3100 0.3100 0.3200 0.3100 0.3300 0.3200 -2.09%
  QoQ % 0.00% 0.00% -3.12% 3.23% -6.06% 3.13% -
  Horiz. % 96.88% 96.88% 96.88% 100.00% 96.88% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,241
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.50 39.72 37.57 37.73 43.61 46.56 47.91 -1.97%
  QoQ % 17.07% 5.72% -0.42% -13.48% -6.34% -2.82% -
  Horiz. % 97.06% 82.91% 78.42% 78.75% 91.02% 97.18% 100.00%
EPS 1.66 0.96 0.00 1.27 1.91 2.22 2.21 -17.35%
  QoQ % 72.92% 0.00% 0.00% -33.51% -13.96% 0.45% -
  Horiz. % 75.11% 43.44% 0.00% 57.47% 86.43% 100.45% 100.00%
DPS 1.88 1.13 1.13 1.14 1.89 1.89 2.65 -20.44%
  QoQ % 66.37% 0.00% -0.88% -39.68% 0.00% -28.68% -
  Horiz. % 70.94% 42.64% 42.64% 43.02% 71.32% 71.32% 100.00%
NAPS 0.2326 0.2337 0.2333 0.2427 0.2352 0.2475 0.2423 -2.68%
  QoQ % -0.47% 0.17% -3.87% 3.19% -4.97% 2.15% -
  Horiz. % 96.00% 96.45% 96.29% 100.17% 97.07% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2300 0.2400 0.2300 0.2500 0.2600 0.2500 0.2100 -
P/RPS 0.37 0.46 0.46 0.50 0.45 0.40 0.33 7.92%
  QoQ % -19.57% 0.00% -8.00% 11.11% 12.50% 21.21% -
  Horiz. % 112.12% 139.39% 139.39% 151.52% 136.36% 121.21% 100.00%
P/EPS 10.40 18.93 4,316.73 14.93 10.35 8.46 7.19 27.87%
  QoQ % -45.06% -99.56% 28,813.12% 44.25% 22.34% 17.66% -
  Horiz. % 144.65% 263.28% 60,037.97% 207.65% 143.95% 117.66% 100.00%
EY 9.61 5.28 0.02 6.70 9.67 11.82 13.91 -21.83%
  QoQ % 82.01% 26,300.00% -99.70% -30.71% -18.19% -15.03% -
  Horiz. % 69.09% 37.96% 0.14% 48.17% 69.52% 84.97% 100.00%
DY 10.87 6.25 6.52 6.00 9.62 10.00 16.67 -24.78%
  QoQ % 73.92% -4.14% 8.67% -37.63% -3.80% -40.01% -
  Horiz. % 65.21% 37.49% 39.11% 35.99% 57.71% 59.99% 100.00%
P/NAPS 0.74 0.77 0.74 0.78 0.84 0.76 0.66 7.92%
  QoQ % -3.90% 4.05% -5.13% -7.14% 10.53% 15.15% -
  Horiz. % 112.12% 116.67% 112.12% 118.18% 127.27% 115.15% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.2550 0.2200 0.2400 0.2500 0.2500 0.2600 0.2500 -
P/RPS 0.41 0.42 0.48 0.50 0.43 0.42 0.40 1.66%
  QoQ % -2.38% -12.50% -4.00% 16.28% 2.38% 5.00% -
  Horiz. % 102.50% 105.00% 120.00% 125.00% 107.50% 105.00% 100.00%
P/EPS 11.53 17.36 4,504.41 14.93 9.95 8.80 8.56 21.94%
  QoQ % -33.58% -99.61% 30,070.19% 50.05% 13.07% 2.80% -
  Horiz. % 134.70% 202.80% 52,621.61% 174.42% 116.24% 102.80% 100.00%
EY 8.67 5.76 0.02 6.70 10.05 11.37 11.69 -18.05%
  QoQ % 50.52% 28,700.00% -99.70% -33.33% -11.61% -2.74% -
  Horiz. % 74.17% 49.27% 0.17% 57.31% 85.97% 97.26% 100.00%
DY 9.80 6.82 6.25 6.00 10.00 9.62 14.00 -21.15%
  QoQ % 43.70% 9.12% 4.17% -40.00% 3.95% -31.29% -
  Horiz. % 70.00% 48.71% 44.64% 42.86% 71.43% 68.71% 100.00%
P/NAPS 0.82 0.71 0.77 0.78 0.81 0.79 0.78 3.39%
  QoQ % 15.49% -7.79% -1.28% -3.70% 2.53% 1.28% -
  Horiz. % 105.13% 91.03% 98.72% 100.00% 103.85% 101.28% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

285  482  572  1053 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.29-0.045 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.10-0.005 
 PHB-WB 0.0150.00 
 FINTEC 0.085-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS